Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.43% first-year return on $35,700 initial cash invested.
7.43%
Cash On Cash
8.65%
Cap Rate
1.34
DSCR
$1,747
Rent
$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,747 income − $1,526 expenses = $221 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,747
Total Expenses
$1,526
Mortgage P&I
53%
$918
Property Taxes
5%
$94
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0